Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.83% first-year return on $142k initial cash invested.
6.83%
Cash On Cash
8.31%
Cap Rate
1.36
DSCR
$6,946
Rent
$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,946 income − $6,137 expenses = $809 cash flow
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,911
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,946
Total Expenses
$6,137
Mortgage P&I
43%
$3,005
Property Taxes
7%
$455
Home Insurance
3%
$228
HOA
1%
$87
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764